Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.93% first-year return on $188k initial cash invested.
-10.93%
Cash On Cash
4.06%
Cap Rate
0.68
DSCR
$5,212
Rent
-$1,712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,212 income − $6,924 expenses = $1,712 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,212
Total Expenses
$6,924
Mortgage P&I
86%
$4,477
Property Taxes
9%
$467
Home Insurance
6%
$313
HOA
6%
$311
Property Management
10%
$521
CapEx
5%
$261
Vacancy
6%
$313
Maintenance
5%
$261
Other
0%
$0